[CHOOBEE] QoQ TTM Result on 30-Sep-2020 [#3]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
20-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 495.37%
YoY- 189.1%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 456,890 405,324 344,820 334,206 337,584 397,086 443,139 2.06%
PBT 85,428 55,084 23,061 6,895 108 3,419 -949 -
Tax -20,156 -11,865 -3,578 -78 1,037 -422 -168 2339.66%
NP 65,272 43,219 19,483 6,817 1,145 2,997 -1,117 -
-
NP to SH 65,272 43,219 19,483 6,817 1,145 2,997 -1,117 -
-
Tax Rate 23.59% 21.54% 15.52% 1.13% -960.19% 12.34% - -
Total Cost 391,618 362,105 325,337 327,389 336,439 394,089 444,256 -8.07%
-
Net Worth 566,056 547,754 520,301 508,535 504,613 504,613 500,692 8.53%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - 6,536 6,536 6,536 -
Div Payout % - - - - 570.87% 218.10% 0.00% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 566,056 547,754 520,301 508,535 504,613 504,613 500,692 8.53%
NOSH 131,690 131,690 131,690 131,690 131,690 131,690 131,690 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 14.29% 10.66% 5.65% 2.04% 0.34% 0.75% -0.25% -
ROE 11.53% 7.89% 3.74% 1.34% 0.23% 0.59% -0.22% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 349.49 310.05 263.77 255.65 258.23 303.75 338.98 2.05%
EPS 49.93 33.06 14.90 5.21 0.88 2.29 -0.85 -
DPS 0.00 0.00 0.00 0.00 5.00 5.00 5.00 -
NAPS 4.33 4.19 3.98 3.89 3.86 3.86 3.83 8.53%
Adjusted Per Share Value based on latest NOSH - 131,690
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 233.07 206.76 175.90 170.49 172.21 202.56 226.05 2.06%
EPS 33.30 22.05 9.94 3.48 0.58 1.53 -0.57 -
DPS 0.00 0.00 0.00 0.00 3.33 3.33 3.33 -
NAPS 2.8876 2.7942 2.6542 2.5941 2.5741 2.5741 2.5541 8.53%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.78 1.48 1.65 0.96 0.93 0.795 1.23 -
P/RPS 0.51 0.48 0.63 0.38 0.36 0.26 0.36 26.16%
P/EPS 3.57 4.48 11.07 18.41 106.18 34.68 -143.95 -
EY 28.05 22.34 9.03 5.43 0.94 2.88 -0.69 -
DY 0.00 0.00 0.00 0.00 5.38 6.29 4.07 -
P/NAPS 0.41 0.35 0.41 0.25 0.24 0.21 0.32 17.98%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 27/08/21 21/05/21 26/02/21 20/11/20 28/08/20 11/06/20 28/02/20 -
Price 2.09 1.64 1.66 1.05 1.08 0.92 1.18 -
P/RPS 0.60 0.53 0.63 0.41 0.42 0.30 0.35 43.28%
P/EPS 4.19 4.96 11.14 20.14 123.31 40.13 -138.10 -
EY 23.89 20.16 8.98 4.97 0.81 2.49 -0.72 -
DY 0.00 0.00 0.00 0.00 4.63 5.43 4.24 -
P/NAPS 0.48 0.39 0.42 0.27 0.28 0.24 0.31 33.87%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment